Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.91% first-year return on $32,550 initial cash invested.
2.91%
Cash On Cash
7.27%
Cap Rate
$1,400
Rent
$79
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,321
Mortgage P&I
56%
$790
Property Taxes
8%
$113
Home Insurance
4%
$54
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3121 Teton Cir NW, Huntsville, AL 35810 | $1,395 | 3 | 2 | 1423 | 0.1 mi |
2816 Coosa Cir NW, Huntsville, AL 35810 | $1,395 | 3 | 2 | 1400 | 0.3 mi |
3017 Teton Cir NW, Huntsville, AL 35810 | $1,390 | 3 | 2 | 1472 | 0.2 mi |
6400 Matic Rd NW, Huntsville, AL 35810 | $1,300 | 3 | 2 | 1465 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality